|
|
|
Q4 2021 | Q4 2022 | Q4 2023 | Q4 2024 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
27,819 | 31,884 | 31,822 | 27,217 | 24,810 |
 | I. Cash and cash equivalents |
|
|
72 | 268 | 1,283 | 744 | 1,082 |
 | 1. Cash |
|
|
72 | 268 | 1,283 | 744 | 1,082 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
22 | 1,022 | 2,022 | 1,022 | 2,022 |
 | 1. Trading securities |
|
|
22 | 22 | 22 | 22 | 22 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| 1,000 | 2,000 | 1,000 | 2,000 |
 | III. Short-term receivables |
|
|
16,219 | 23,857 | 20,891 | 20,948 | 16,913 |
 | 1. Short-term receivables of customers |
|
|
23,536 | 26,522 | 25,572 | 26,873 | 21,898 |
 | 2. Prepayments to suppliers |
|
|
7,468 | 7,115 | 5,933 | 4,422 | 4,345 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| 5,000 | 3,600 | 3,600 | 2,600 |
 | 6. Other short-term receivables |
|
|
4,634 | 4,111 | 4,677 | 5,045 | 6,660 |
 | 7. Provision for doubtful short-term receivables |
|
|
-19,420 | -18,891 | -18,891 | -18,991 | -18,590 |
 | IV. Inventories |
|
|
11,502 | 6,733 | 7,621 | 4,499 | 4,789 |
 | 1. Inventories |
|
|
11,502 | 6,733 | 7,621 | 4,499 | 4,789 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
4 | 4 | 4 | 4 | 4 |
 | 1. Short-term prepaid expenses |
|
|
| | | 4 | |
 | 2. Deductible VAT |
|
|
4 | 4 | 4 | | 4 |
 | 3. Taxes and the State Receivables |
|
|
| | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
9,067 | 10,009 | 10,522 | 12,317 | 13,070 |
 | I. Long-term receivables |
|
|
| | | | |
 | 1. Long-term customer's receivables |
|
|
1,188 | 1,181 | 1,181 | 1,181 | 1,181 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
| | | | |
 | 6. Provision for doubtful long-term receivables |
|
|
-1,188 | -1,181 | -1,181 | -1,181 | -1,181 |
 | II. Fixed assets |
|
|
736 | 8,224 | 8,017 | 7,811 | |
 | 1. Tangible fixed assets |
|
|
736 | 8,224 | 8,017 | 7,811 | 7,611 |
 | - Cost |
|
|
5,778 | 15,098 | 15,098 | 15,098 | 15,098 |
 | - Accumulated depreciation |
|
|
-5,041 | -6,874 | -7,081 | -7,287 | -7,487 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
584 | 584 | 584 | 584 | 584 |
 | - Accumulated depreciation |
|
|
-584 | -584 | -584 | -584 | -584 |
 | III. Real Estate Investments |
|
|
7,683 | | | | |
 | - Cost |
|
|
9,719 | | | | |
 | - Accumulated depreciation |
|
|
-2,035 | | | | |
 | IV. Long-term assets in progress |
|
|
| | | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | | |
 | IV. Long-term financial investments |
|
|
| | 1,333 | 3,863 | 5,247 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
| | 1,333 | 3,863 | 5,247 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
647 | 1,785 | 1,172 | 643 | |
 | 1. Long-term prepaid expenses |
|
|
505 | 1,643 | 1,030 | 501 | 70 |
 | 2. Deferred income tax assets |
|
|
142 | 142 | 142 | 142 | 142 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
36,886 | 41,892 | 42,344 | 39,534 | 37,880 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
44,794 | 43,738 | 43,828 | 40,666 | 40,374 |
 | I. Current liabilities |
|
|
44,794 | 43,738 | 43,828 | 40,666 | 40,374 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
485 | 485 | 485 | 485 | 485 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
8,832 | 8,472 | 9,448 | 9,685 | 9,182 |
 | 4. Advances from customers |
|
|
12,602 | 9,565 | 8,815 | 6,625 | 7,297 |
 | 5. Taxes and other payables to the State Budget |
|
|
2,711 | 3,381 | 2,960 | 2,919 | 2,761 |
 | 6. Payables to employees |
|
|
985 | 2,962 | 2,967 | 802 | 648 |
 | 7. Short-term accrued expenses |
|
|
983 | 1,125 | 1,026 | 1,017 | 892 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
249 | | 15 | 16 | 16 |
 | 11. Other short-term payables |
|
|
17,940 | 17,742 | 18,105 | 19,110 | 19,085 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
7 | 7 | 7 | 7 | 7 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
| | | | |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
| | | | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
-7,908 | -1,845 | -1,484 | -1,133 | -2,494 |
 | I. ShareHolder's equity |
|
|
-7,908 | -1,845 | -1,484 | -1,133 | -2,494 |
 | 1. Owner's investment capital |
|
|
11,000 | 11,000 | 11,000 | 11,000 | 11,000 |
 | 2. Share capital surplus |
|
|
1,624 | 1,624 | 1,624 | 1,624 | 1,624 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
3,856 | 3,856 | 3,856 | 3,856 | 3,856 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-24,149 | -18,069 | -17,707 | -17,356 | -18,717 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-22,432 | -24,149 | -18,069 | -17,707 | -17,356 |
 | - Profit after tax undistributed this period |
|
|
-1,717 | 6,080 | 361 | 351 | -1,361 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
-239 | -257 | -257 | -257 | -257 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
36,886 | 41,892 | 42,344 | 39,534 | 37,880 |
There is no report.
|
|